Molina Healthcare, Inc. (BIT:1MOH)
Italy
· Delayed Price · Currency is EUR 129.65
+1.05 (0.82%)
At close: Dec 5, 2025
Molina Healthcare Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 883 | 1,179 | 1,091 | 792 | 659 | 673 | Upgrade
|
| Depreciation & Amortization | 130 | 117 | 113 | 122 | 90 | 50 | Upgrade
|
| Other Amortization | 69 | 69 | 58 | 54 | 41 | 38 | Upgrade
|
| Stock-Based Compensation | 45 | 116 | 115 | 103 | 72 | 57 | Upgrade
|
| Change in Accounts Receivable | -165 | -78 | -778 | -95 | -415 | -100 | Upgrade
|
| Change in Accounts Payable | -47 | 115 | 328 | 55 | 138 | 86 | Upgrade
|
| Change in Unearned Revenue | -358 | -367 | 59 | -11 | -5 | 126 | Upgrade
|
| Change in Income Taxes | -123 | -18 | -2 | 2 | 7 | -14 | Upgrade
|
| Change in Insurance Reserves / Liabilities | -262 | -40 | 580 | 153 | 471 | 544 | Upgrade
|
| Change in Other Net Operating Assets | -707 | -510 | 127 | -552 | 1,027 | 430 | Upgrade
|
| Other Operating Activities | 74 | 61 | -29 | -58 | 34 | 8 | Upgrade
|
| Operating Cash Flow | -461 | 644 | 1,662 | 773 | 2,119 | 1,898 | Upgrade
|
| Operating Cash Flow Growth | - | -61.25% | 115.01% | -63.52% | 11.64% | 337.33% | Upgrade
|
| Capital Expenditures | -113 | -100 | -84 | -91 | -77 | -74 | Upgrade
|
| Cash Acquisitions | -245 | -344 | -3 | -134 | -129 | -755 | Upgrade
|
| Investment in Securities | 507 | -21 | -661 | -515 | -1,384 | 427 | Upgrade
|
| Other Investing Activities | -48 | 1 | 4 | -50 | -63 | 2 | Upgrade
|
| Investing Cash Flow | 101 | -464 | -744 | -790 | -1,653 | -400 | Upgrade
|
| Long-Term Debt Issued | - | 1,040 | - | - | 740 | 1,809 | Upgrade
|
| Total Debt Repaid | -510 | -300 | - | - | -723 | -950 | Upgrade
|
| Net Debt Issued (Repaid) | 1,330 | 740 | - | - | 17 | 859 | Upgrade
|
| Repurchases of Common Stock | -1,537 | -1,057 | -60 | -454 | -181 | -614 | Upgrade
|
| Other Financing Activities | 12 | -30 | 2 | 13 | -19 | -28 | Upgrade
|
| Financing Cash Flow | -195 | -347 | -58 | -441 | -183 | 217 | Upgrade
|
| Net Cash Flow | -555 | -167 | 860 | -458 | 283 | 1,715 | Upgrade
|
| Free Cash Flow | -574 | 544 | 1,578 | 682 | 2,042 | 1,824 | Upgrade
|
| Free Cash Flow Growth | - | -65.53% | 131.38% | -66.60% | 11.95% | 383.82% | Upgrade
|
| Free Cash Flow Margin | -1.34% | 1.39% | 4.78% | 2.19% | 7.57% | 9.93% | Upgrade
|
| Free Cash Flow Per Share | -10.57 | 9.43 | 27.16 | 11.66 | 34.85 | 30.45 | Upgrade
|
| Cash Interest Paid | 121 | 121 | 108 | 108 | 127 | 112 | Upgrade
|
| Cash Income Tax Paid | 379 | 379 | 405 | 340 | 235 | 321 | Upgrade
|
| Levered Free Cash Flow | -186.38 | 509.75 | 861.63 | 325.38 | 849.5 | 2,108 | Upgrade
|
| Unlevered Free Cash Flow | -77.63 | 583.5 | 929.75 | 394.13 | 924.5 | 2,172 | Upgrade
|
| Change in Working Capital | -1,662 | -898 | 314 | -448 | 1,223 | 1,072 | Upgrade
|
Source: S&P Capital IQ. Insurance template. Financial Sources.